In: Accounting
Given the following accounts:
| Wages Expenses | 4,000 | ||
| Receivables | 2,662 | ||
| Land | 17,684 | ||
| Automobiles | 56,163 | ||
| Rent | 700 | ||
| Commercial Paper Payable (3 months) | 3,754 | ||
| Long Term Debt | 24,754 | ||
| Long Term Interest Payable | 1,467 | ||
| Capital | 3,350 | ||
| Accounts Payable (11 months) | 23,698 | ||
| Retained Earnings | 46,381 | ||
| Cash and Cash Equivalents | 6,414 | ||
| Sales | 51,496 | ||
| Other Income | 250 | ||
| Inventories | 25,076 | ||
| Other Expenses | 500 | ||
| Transportation Expense | 165 | ||
| Debts due within one year | 4,595 | ||
Build the balance sheet and the income statement
What is the current ratio?
| evenue | ||||
| sales | $51,496 | |||
| Other Income | $250 | |||
| Total Income | $51,746 | |||
| Less: expenses | ||||
| Wages expense | $4,000 | |||
| Rent | $700 | |||
| other expenses | $500 | |||
| Transportation expense | $165 | |||
| Total expense | $5,365 | |||
| Net Income | $46,381 [$51,746-$5,365] | |||
Balance Sheet
| ASSETS | ||||
| Current assets | ||||
| Receivables | $2,662 | |||
| cash and cash equivalent | $6,414 | |||
| Inventories | $25,076 | |||
| Long term assets | ||||
| Land | $17,684 | |||
| Automobiles | $56,163 | |||
| Total Assets | $107,999 [$2,662+$6,414+$25,076+$17,684+$56,163] | |||
| Liability and shareholder's equity | ||||
| Liabilities | ||||
| current liability | ||||
| Commercial Paper Payable (3 months) | $3,754 | |||
| Accounts Payable (11 months) | $23,698 | |||
| Debts due within one year | $4,595 | |||
| Long term liability | ||||
| Long Term Debt | $24,754 | |||
| Long Term Interest Payable | $1,467 | |||
| Shareholder's equity | ||||
| capital | $3,350 | |||
| Retained earnings [net income of the year] | $46,381 | |||
| Total liability and shareholder's equity |
$107,999 [$3,754+$23,698+$4,595+$24,754+$1,467+$3,350+$46,381] |
Assets and liabilities which are due within one year are current assets/liabilities
current ratio = Total current assets/ total current liabilities
Total current assts = $2,662+$6,414+$25,076
=$34,152
Total current liabilities = $3754+$23698+$4595
=$32,047
Current ratio=$34,152/$32,047
=1.07 (rounded off to two decimals)